	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,496	£29,938	£30,388	£31,147	£31,926	£152,895
Total Expenses	£23,933	£24,027	£24,113	£24,231	£24,351	£120,655
Profit Before Tax	£5,563	£5,911	£6,275	£6,916	£7,575	£32,240
Profit After Tax	£4,506	£4,788	£5,082	£5,602	£6,135	£26,114
Change In Property Value	£6	£11,800	£21,063	£28,029	£19,527	£80,425
Net Return	£4,512	£16,588	£26,146	£33,631	£25,662	£106,540
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%